Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.91% first-year return on $54,519 initial cash invested.
11.91%
Cash On Cash
11.1%
Cap Rate
1.67
DSCR
$2,654
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $2,113 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,519
Downpayment
20%
$34,780
Closing costs
1%
$1,739
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,654
Total Expenses
$2,113
Mortgage P&I
36%
$961
Property Taxes
6%
$165
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292